US · SWVL
Swvl Holdings Corp.
- Sector
- Technology · Software - Application
- Headquarters
- Dubai
- Website
- swvl.com
Price · as of 2024-12-31
$1.95
Market cap 15.74M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $153.29 | +7,761.03% |
| Intrinsic Value(DCF) | $1.96 | +0.51% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $18.62 | +854.92% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $247.75 | $141.59 | $0.24 | $0.00 | $0.00 |
| 2021 | $248.25 | $102.65 | $286.63 | $0.00 | $0.00 |
| 2022 | $1.50 | $8.02 | $2,156.13 | $0.00 | $0.00 |
| 2023 | $5.72 | $130.50 | $6.51 | $3.57 | $0.00 |
| 2024 | $4.91 | $153.29 | $0.00 | $0.00 | $18.62 |
AI valuation
Our deep-learning model estimates Swvl Holdings Corp.'s (SWVL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $153.29
- Current price
- $1.95
- AI upside
- +7,761.03%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.96
+0.51% upside
Graham-Dodd
—
— upside
Graham Formula
$18.62
+854.92% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SWVL | Swvl Holdings Corp. | $1.95 | 15.74M | +7,761% | +1% | — | +855% | -4.14 | 18.62 | 2.47 | -3.67 | — | 19.53 | 21.15% | -49.33% | -60.08% | -182.79% | -272.85% | -53.68% | 0.53 | -207.15 | 0.65 | 0.63 | 0.36 | -52500.00% | -2470.00% | -6199.00% | -8.39% | -0.22 | -114.60% | 0.00% | 0.00% | 5.87% | -4.56 | -10.87 | 2.25 | -28.65 |
| AIFF | Firefly Neuroscience, Inc… | $0.70 | 9.91M | +6,861% | +1,212,481% | — | +15,220% | -2.13 | -59.53 | 206.71 | -2.05 | -0.55 | -40.22 | 37.96% | -8500.00% | -9685.19% | 7864.66% | 520.85% | -288.87% | -1.85 | -133.04 | 0.53 | 0.39 | 0.11 | 38485.00% | -7831.00% | 15684.00% | -29.43% | -1.24 | 372.77% | 0.00% | 0.00% | 0.00% | -2.31 | -3.23 | 196.37 | -30.98 |
| BLBX | Blackboxstocks Inc. | $15.98 | 57.9M | +416% | -52% | — | — | -15.40 | 12.04 | 28.03 | -17.26 | -113.27 | 12.04 | 47.96% | -165.69% | -182.05% | -80.08% | -69.87% | -47.83% | 0.04 | -8.74 | 0.02 | 0.02 | -0.05 | 1359.00% | -529.00% | 34778.00% | -4.64% | -1.10 | -54.81% | 0.00% | 0.00% | 0.14% | -16.96 | -21.62 | 28.11 | 7.41 |
| BLIV | BeLive Holdings | $3.19 | 34.66M | — | — | — | — | — | — | — | — | — | — | 52.06% | -297.14% | -297.80% | -1122.96% | -979.91% | -448.03% | -2.53 | -1744.66 | 0.21 | 0.17 | -0.05 | 15789.00% | -4015.00% | 46375.00% | — | -1.10 | -190.28% | — | 0.00% | — | — | — | — | — |
| CREX | Creative Realities, Inc. | $3.50 | 36.82M | +1,389% | -46% | — | — | -5.57 | 0.77 | 0.38 | 13.24 | — | -0.82 | 47.22% | 1.84% | -6.90% | -12.92% | 2.38% | -5.16% | 0.55 | 0.53 | 0.55 | 0.44 | 5.27 | -286.00% | 1259.00% | -4912.00% | 2.97% | 0.13 | 1.47% | 0.00% | 0.00% | 0.00% | 34.60 | 55.95 | 0.64 | -0.31 |
| CSAI | CLOUDASTRUCTURE, INC. | $0.66 | 12.96M | +8,800% | +1,727,176% | — | — | -14.92 | -193.40 | 71.46 | -15.90 | — | -193.40 | 27.42% | -448.61% | -479.11% | -312.90% | -14744.58% | -234.69% | 0.00 | — | 0.48 | 0.22 | 0.01 | -2742.00% | 12471.00% | -4263.00% | -3.39% | -2.93 | -7961.45% | 0.00% | 0.00% | 0.00% | -15.92 | -29.49 | 71.42 | -72.50 |
| CYN | Cyngn Inc. | $1.53 | 12.2M | +28,123% | +28% | — | +92,162% | -0.22 | 0.56 | 17.60 | 0.76 | — | 0.67 | -45.52% | -6200.96% | -7946.01% | -263.19% | 555.09% | -135.65% | 0.03 | -20.43 | 7.33 | 7.16 | 1.05 | -5733.00% | -7528.00% | -5036.00% | -162.77% | -2.72 | 256.41% | 0.01% | 0.00% | 319.67% | 0.74 | 1.60 | -45.70 | -10.20 |
| FCUV | Focus Universal Inc. | $4.99 | 3.66M | +1,012% | +213% | — | +1% | -8.20 | 8.22 | 65.94 | -8.25 | — | 8.22 | 2.56% | -1557.32% | -803.78% | -94.95% | -311.15% | -67.98% | 0.04 | -69.59 | 4.39 | 4.13 | 1.26 | -3846.00% | -963.00% | 3173.00% | -17.81% | -5.31 | -234.63% | 0.00% | 0.00% | 18.76% | -3.67 | -4.87 | 57.15 | 4.91 |
| NTCL | NetClass Technology Inc | $0.27 | 5.34M | +49,967% | +61% | — | — | -1.67 | 3.13 | 1.85 | -2.09 | -0.29 | 3.88 | 22.85% | -111.52% | -110.40% | -248.29% | -233.14% | -103.30% | 0.47 | — | 1.29 | 1.07 | -0.10 | 58230.00% | -294.00% | 581595.00% | -44.31% | -0.83 | -172.48% | 0.00% | 0.00% | 0.00% | -1.74 | -2.38 | 1.94 | -1.61 |
| SPPL | SIMPPLE Ltd. Ordinary Sha… | $3.27 | 15.93M | +2,103% | +33% | — | -39% | -20.16 | 32.41 | 21.01 | -22.22 | — | 1647.89 | 59.93% | -117.20% | -104.23% | -131.26% | -126.80% | -51.14% | 0.25 | -126.91 | 0.88 | 0.41 | -0.03 | -4783.00% | -1949.00% | -6964.00% | -3.24% | -0.28 | -80.53% | 0.00% | 0.00% | 0.22% | -17.95 | -30.92 | 21.04 | 6.58 |
| WETO | Webus International Limit… | $0.43 | 9.48M | +2,165,805% | — | — | — | -27.40 | 6.02 | 9.61 | -32.47 | -5.48 | 6.02 | 16.58% | -37.57% | -35.07% | -29.50% | -23.36% | -18.02% | 0.57 | — | 1.66 | 0.37 | -1.89 | 50000.00% | -2258.00% | 406044.00% | -17.22% | -1.71 | -102.86% | 0.00% | 0.00% | 0.00% | -27.08 | -6.15 | 10.18 | 5.03 |
About Swvl Holdings Corp.
Swvl Holdings Corp. provides mass transit ridesharing services. It offers B2C Swvl Retail, which provides riders with a network of minibuses and other vehicles running on fixed or semi-fixed routes within cities; Swvl Travel that allows riders to book rides on long-distance intercity routes on vehicle available through the Swvl platform or through third-party services; and Swvl Business, a transport as a service enterprise product for businesses, schools, municipal transit agencies, and other customers. The company was incorporated in 2017 and is headquartered in Dubai, the United Arab Emirates.
- CEO
- Mostafa Kandil
- Employees
- 284
- Beta
- 0.86
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.96 ÷ $1.95) − 1 = +0.51% (DCF, example).